Property Info
- MLS O6388192
- Unit No 3001
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 776
- Living Area (sqft) 776
- Foundation Slab
- Min Lease Slab
- HOA Fees $466.00
Interior Features
- Other
Cash Flow
| Cap Rate4.4 | Gross Yield9.3% | Annual Rent$16,800.00 | Property Taxes$3,374.93 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $3,374.93 | $16,874.65 | $33,749.30 | |||
| Net Cash Flow | $13,425.07 | $67,125.35 | $134,250.70 | |||
| HOA Fees | $5,592.00 | $27,960.00 | $55,920.00 |